Highlights

[WIDAD] YoY Annualized Quarter Result on 2019-09-30 [#3]

Stock [WIDAD]: WIDAD GROUP BERHAD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     7.05%    YoY -     24.21%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 82,542 157,548 243,317 51,506 39,634 34,321 40,832 12.43%
  YoY % -47.61% -35.25% 372.40% 29.95% 15.48% -15.95% -
  Horiz. % 202.15% 385.84% 595.90% 126.14% 97.07% 84.05% 100.00%
PBT 9,110 33,618 28,909 5,476 4,941 -1,010 -1,469 -
  YoY % -72.90% 16.29% 427.93% 10.82% 588.92% 31.22% -
  Horiz. % -620.05% -2,288.02% -1,967.51% -372.69% -336.30% 68.78% 100.00%
Tax -3,110 -9,477 -9,473 -1,674 -1,160 -986 -1,025 20.30%
  YoY % 67.18% -0.04% -465.68% -44.37% -17.57% 3.77% -
  Horiz. % 303.38% 924.32% 923.93% 163.33% 113.13% 96.23% 100.00%
NP 6,000 24,141 19,436 3,801 3,781 -1,997 -2,494 -
  YoY % -75.15% 24.21% 411.29% 0.53% 289.32% 19.94% -
  Horiz. % -240.51% -967.72% -779.10% -152.38% -151.58% 80.06% 100.00%
NP to SH 6,000 24,141 19,436 3,804 3,782 -1,753 -1,744 -
  YoY % -75.15% 24.21% 410.94% 0.56% 315.74% -0.54% -
  Horiz. % -344.04% -1,384.25% -1,114.45% -218.12% -216.90% 100.54% 100.00%
Tax Rate 34.14 % 28.19 % 32.77 % 30.58 % 23.48 % - % - % -
  YoY % 21.11% -13.98% 7.16% 30.24% 0.00% 0.00% -
  Horiz. % 145.40% 120.06% 139.57% 130.24% 100.00% - -
Total Cost 76,542 133,406 223,881 47,705 35,853 36,318 43,326 9.94%
  YoY % -42.62% -40.41% 369.30% 33.06% -1.28% -16.17% -
  Horiz. % 176.66% 307.91% 516.73% 110.11% 82.75% 83.83% 100.00%
Net Worth 171,824 171,824 120,655 29,888 27,148 26,836 22,211 40.59%
  YoY % 0.00% 42.41% 303.68% 10.09% 1.16% 20.82% -
  Horiz. % 773.59% 773.59% 543.22% 134.56% 122.23% 120.82% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,824 171,824 120,655 29,888 27,148 26,836 22,211 40.59%
  YoY % 0.00% 42.41% 303.68% 10.09% 1.16% 20.82% -
  Horiz. % 773.59% 773.59% 543.22% 134.56% 122.23% 120.82% 100.00%
NOSH 2,454,641 2,454,641 1,984,465 135,857 135,741 134,183 123,396 64.53%
  YoY % 0.00% 23.69% 1,360.70% 0.09% 1.16% 8.74% -
  Horiz. % 1,989.24% 1,989.24% 1,608.21% 110.10% 110.00% 108.74% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.27 % 15.32 % 7.99 % 7.38 % 9.54 % -5.82 % -6.11 % -
  YoY % -52.55% 91.74% 8.27% -22.64% 263.92% 4.75% -
  Horiz. % -118.99% -250.74% -130.77% -120.79% -156.14% 95.25% 100.00%
ROE 3.49 % 14.05 % 16.11 % 12.73 % 13.93 % -6.53 % -7.85 % -
  YoY % -75.16% -12.79% 26.55% -8.61% 313.32% 16.82% -
  Horiz. % -44.46% -178.98% -205.22% -162.17% -177.45% 83.18% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.36 6.42 12.26 37.91 29.20 25.58 33.09 -31.67%
  YoY % -47.66% -47.63% -67.66% 29.83% 14.15% -22.70% -
  Horiz. % 10.15% 19.40% 37.05% 114.57% 88.24% 77.30% 100.00%
EPS 0.24 0.99 0.97 2.80 2.79 -1.31 -1.41 -
  YoY % -75.76% 2.06% -65.36% 0.36% 312.98% 7.09% -
  Horiz. % -17.02% -70.21% -68.79% -198.58% -197.87% 92.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0700 0.0700 0.0608 0.2200 0.2000 0.2000 0.1800 -14.55%
  YoY % 0.00% 15.13% -72.36% 10.00% 0.00% 11.11% -
  Horiz. % 38.89% 38.89% 33.78% 122.22% 111.11% 111.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,543,236
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.25 6.19 9.57 2.03 1.56 1.35 1.61 12.41%
  YoY % -47.50% -35.32% 371.43% 30.13% 15.56% -16.15% -
  Horiz. % 201.86% 384.47% 594.41% 126.09% 96.89% 83.85% 100.00%
EPS 0.24 0.95 0.76 0.15 0.15 -0.07 -0.07 -
  YoY % -74.74% 25.00% 406.67% 0.00% 314.29% 0.00% -
  Horiz. % -342.86% -1,357.14% -1,085.71% -214.29% -214.29% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0676 0.0676 0.0474 0.0118 0.0107 0.0106 0.0087 40.69%
  YoY % 0.00% 42.62% 301.69% 10.28% 0.94% 21.84% -
  Horiz. % 777.01% 777.01% 544.83% 135.63% 122.99% 121.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.5900 0.2750 0.3700 0.3900 0.1900 0.1550 0.4850 -
P/RPS 17.55 4.28 3.02 1.03 0.65 0.61 1.47 51.12%
  YoY % 310.05% 41.72% 193.20% 58.46% 6.56% -58.50% -
  Horiz. % 1,193.88% 291.16% 205.44% 70.07% 44.22% 41.50% 100.00%
P/EPS 241.37 27.96 37.78 13.93 6.82 -11.86 -34.32 -
  YoY % 763.27% -25.99% 171.21% 104.25% 157.50% 65.44% -
  Horiz. % -703.29% -81.47% -110.08% -40.59% -19.87% 34.56% 100.00%
EY 0.41 3.58 2.65 7.18 14.67 -8.43 -2.91 -
  YoY % -88.55% 35.09% -63.09% -51.06% 274.02% -189.69% -
  Horiz. % -14.09% -123.02% -91.07% -246.74% -504.12% 289.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 8.43 3.93 6.09 1.77 0.95 0.78 2.69 20.95%
  YoY % 114.50% -35.47% 244.07% 86.32% 21.79% -71.00% -
  Horiz. % 313.38% 146.10% 226.39% 65.80% 35.32% 29.00% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/11/20 29/11/19 29/11/18 28/11/17 30/11/16 30/11/15 24/11/14 -
Price 0.6250 0.5200 0.3100 0.3700 0.2200 0.1650 0.4350 -
P/RPS 18.59 8.10 2.53 0.98 0.75 0.65 1.31 55.53%
  YoY % 129.51% 220.16% 158.16% 30.67% 15.38% -50.38% -
  Horiz. % 1,419.08% 618.32% 193.13% 74.81% 57.25% 49.62% 100.00%
P/EPS 255.69 52.87 31.65 13.21 7.89 -12.63 -30.78 -
  YoY % 383.62% 67.05% 139.59% 67.43% 162.47% 58.97% -
  Horiz. % -830.70% -171.77% -102.83% -42.92% -25.63% 41.03% 100.00%
EY 0.39 1.89 3.16 7.57 12.67 -7.92 -3.25 -
  YoY % -79.37% -40.19% -58.26% -40.25% 259.97% -143.69% -
  Horiz. % -12.00% -58.15% -97.23% -232.92% -389.85% 243.69% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 8.93 7.43 5.10 1.68 1.10 0.83 2.42 24.29%
  YoY % 20.19% 45.69% 203.57% 52.73% 32.53% -65.70% -
  Horiz. % 369.01% 307.02% 210.74% 69.42% 45.45% 34.30% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS